[ORIENT] QoQ TTM Result on 31-Mar-2009 [#1]

Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -7.24%
YoY- -15.12%
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 3,438,307 3,666,097 4,163,017 4,747,490 5,131,793 5,314,549 5,214,522 -24.18%
PBT 431,102 316,790 404,563 438,688 477,509 625,687 609,990 -20.60%
Tax -93,904 -94,442 -112,547 -106,611 -115,477 -140,890 -139,388 -23.09%
NP 337,198 222,348 292,016 332,077 362,032 484,797 470,602 -19.87%
-
NP to SH 271,865 185,082 252,252 290,949 313,657 402,476 388,064 -21.06%
-
Tax Rate 21.78% 29.81% 27.82% 24.30% 24.18% 22.52% 22.85% -
Total Cost 3,101,109 3,443,749 3,871,001 4,415,413 4,769,761 4,829,752 4,743,920 -24.62%
-
Net Worth 3,618,018 3,618,504 3,618,345 3,638,590 3,669,754 3,683,819 3,627,262 -0.16%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 51,689 57,537 83,392 83,392 83,392 118,922 118,929 -42.53%
Div Payout % 19.01% 31.09% 33.06% 28.66% 26.59% 29.55% 30.65% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 3,618,018 3,618,504 3,618,345 3,638,590 3,669,754 3,683,819 3,627,262 -0.16%
NOSH 516,859 516,929 516,906 517,021 528,181 517,019 517,035 -0.02%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 9.81% 6.06% 7.01% 6.99% 7.05% 9.12% 9.02% -
ROE 7.51% 5.11% 6.97% 8.00% 8.55% 10.93% 10.70% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 665.23 709.21 805.37 918.24 971.60 1,027.92 1,008.54 -24.16%
EPS 52.60 35.80 48.80 56.27 59.38 77.85 75.06 -21.05%
DPS 10.00 11.13 16.13 16.13 15.79 23.00 23.00 -42.52%
NAPS 7.00 7.00 7.00 7.0376 6.9479 7.1251 7.0155 -0.14%
Adjusted Per Share Value based on latest NOSH - 517,021
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 554.21 590.93 671.03 765.24 827.18 856.64 840.52 -24.18%
EPS 43.82 29.83 40.66 46.90 50.56 64.87 62.55 -21.06%
DPS 8.33 9.27 13.44 13.44 13.44 19.17 19.17 -42.54%
NAPS 5.8318 5.8326 5.8323 5.865 5.9152 5.9379 5.8467 -0.16%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 5.70 5.50 5.45 4.34 4.94 5.40 5.75 -
P/RPS 0.86 0.78 0.68 0.47 0.51 0.53 0.57 31.44%
P/EPS 10.84 15.36 11.17 7.71 8.32 6.94 7.66 25.96%
EY 9.23 6.51 8.95 12.97 12.02 14.42 13.05 -20.56%
DY 1.75 2.02 2.96 3.72 3.20 4.26 4.00 -42.28%
P/NAPS 0.81 0.79 0.78 0.62 0.71 0.76 0.82 -0.81%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 19/11/09 27/08/09 28/05/09 24/02/09 27/11/08 28/08/08 -
Price 5.60 5.68 5.40 4.94 4.78 4.70 5.50 -
P/RPS 0.84 0.80 0.67 0.54 0.49 0.46 0.55 32.51%
P/EPS 10.65 15.86 11.07 8.78 8.05 6.04 7.33 28.19%
EY 9.39 6.30 9.04 11.39 12.42 16.56 13.65 -22.01%
DY 1.79 1.96 2.99 3.27 3.30 4.89 4.18 -43.09%
P/NAPS 0.80 0.81 0.77 0.70 0.69 0.66 0.78 1.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment